Property Info
- MLS TB8509739
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2855
- Living Area (sqft) 2230
- Foundation Slab
- Min Lease Slab
- HOA Fees $300.00
Interior Features
- Eat-in Kitchen
- In Wall Pest System
- Open Floorplan
- Pest Guard System
- PrimaryBedroom Upstairs
- Smart Home
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.5 | Gross Yield8.4% | Annual Rent$35,400.00 | Property Taxes$192.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $35,400.00 $2,950.00 / mo | $177,000.00 $2,950.00 / mo | $354,000.00 $2,950.00 / mo | |||
| Estimated Expenses | $192.00 | $960.00 | $1,920.00 | |||
| Net Cash Flow | $35,208.00 | $176,040.00 | $352,080.00 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |